kr 174.50 ($17.38)

-0.50 (-0.29%)

Weekly Expected Move ±4.5%

kr 159 kr 167 kr 174 kr 182 kr 190

STO · Industrials · Security & Protection Services · Tech Score Buy · Power 61 · kr 1.0B mcap · 2M float · 0.125% daily turnover

Analysis Technicals Weather Peers

Revenue

$503M +1.2% ▲

5Y CAGR: +13.7%

Gross Profit

$205M +0.1% ▲

5Y CAGR: +15.7%

Operating Income

$70M +0.0% ▲

5Y CAGR: +30.5%

Net Income

$48M -13.3% ▼

5Y CAGR: +26.7%

EPS (Diluted)

$7.92 -13.3% ▼

5Y CAGR: +26.7%

EBITDA

$70M -10.3% ▼

5Y CAGR: +28.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$300M	$384M	$478M	$497M	$503M
YoY Growth	+13.5%	+28.0%	+24.3%	+4.0%	+1.2%
Cost of Revenue	$188M	$250M	$299M	$292M	$298M
Gross Profit	$112M	$134M	$179M	$205M	$205M
Gross Margin	37.3%	34.9%	37.4%	41.2%	40.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$80M	$95M	$119M	$138M	$135M
Operating Expenses	$83M	$91M	$121M	$135M	$135M
Operating Income	$31M	$43M	$58M	$70M	$70M
Operating Margin	10.3%	11.3%	12.2%	14.1%	13.9%
Interest Expense	$5K	$85K	$186K	$286K	$2M
Income Before Tax	$25M	$44M	$59M	$73M	$62M
Tax Expense	$6M	$10M	$13M	$18M	$14M
Net Income	$19M	$35M	$45M	$55M	$48M
Net Margin	6.3%	9.1%	9.5%	11.0%	9.5%
EPS (Diluted)	$3.14	$5.81	$7.54	$9.14	$7.92
EBITDA	$27M	$46M	$61M	$78M	$70M
Shares Outstanding	6M	6M	6M	6M	6M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$126M	$135M	$123M	$95M	$131M	$155M	$112M	$123M
Cost of Revenue	$72M	$81M	$71M	$62M	$76M	$90M	$69M	$76M
Gross Profit	$54M	$54M	$52M	$33M	$55M	$65M	$44M	$47M
Gross Margin	43.1%	40.3%	42.4%	34.8%	42.1%	41.9%	38.9%	38.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$32M	$36M	$31M	$33M	$32M	$40M	$31M	$37M
Operating Expenses	$34M	$34M	$34M	$34M	$32M	$40M	$31M	$37M
Operating Income	$20M	$21M	$18M	-$1M	$23M	$25M	$12M	$10M
Operating Margin	16.2%	15.4%	14.7%	-1.5%	17.9%	16.2%	11.1%	8.1%
Interest Expense	$0	$0	$1M	$1M	$129K	$0	$99K	$0
Income Before Tax	$20M	$22M	$17M	-$2M	$23M	$24M	$12M	$11M
Tax Expense	$4M	$7M	$4M	-$312K	$4M	$7M	$3M	$2M
Net Income	$16M	$16M	$13M	-$2M	$18M	$18M	$9M	$10M
Net Margin	12.8%	11.7%	10.9%	-2.2%	14.1%	11.5%	7.7%	7.8%
EPS (Diluted)	$2.70	$2.64	$2.23	$-0.35	$3.08	$2.97	$1.43	$1.61
EBITDA	$20M	$21M	$18M	-$1M	$23M	$25M	$12M	$10M
Shares Outstanding	6M	6M	6M	6M	6M	6M	6M	6M

FIRE.ST STO